Loan Amount : $160,000.00
358 Dawnview Ct, Longwood, 32746
Purchase Price $187,000.00
Closing Costs & Insurance $5,610.00
Lender Fee $4,000.00
Loan Amount $160,000.00
Borrower Cash at Closing $36,610.00
Rehab Costs $12,000.00
Total Investment $208,610.00
Contract Sales Price $234,000.00
Closing Costs $11,700.00
Interest Expense $2,897.31
Total Investment $208,610.00
Profit $10,792.69
Investor Investment $48,610.00
Annualized ROI 77.92%
Cash on Cash Return 18.16%
Loan to Value 85.56%
